Merlin (MRLN)

Nasdaq Market Closed

Merlin, Inc. is an aviation technology company developing autonomous flight software for military and civil aircraft. Its platform is designed to be aircraft-agnostic, meaning it can be adapted for different airframes rather than tied to a single manufacturer or aircraft model. The company’s software aims to support autonomous operations from takeoff through landing, using artificial intelligence and related flight-control capabilities to assist or eventually conduct tasks traditionally performed by human pilots.

Merlin’s focus is on bringing autonomy to both legacy aircraft and next-generation airborne systems. That positioning is important because much of the global aviation fleet consists of aircraft that were not originally built with full autonomy in mind. By targeting software that can be integrated across multiple platforms, the company seeks to address a wide market that may include cargo aircraft, defense programs, special mission aircraft, and other aviation use cases where pilot shortages, safety demands, operational efficiency, or mission risk are major concerns.

The company operates at the intersection of aerospace, artificial intelligence, and advanced transportation. Autonomous aviation is a highly regulated field, and commercial adoption depends not only on software performance but also on certification pathways, safety validation, aircraft integration, and acceptance by aviation authorities and operators. In the defense market, demand may be shaped by the need for resilient, lower-risk, and more flexible air operations.

As a stock, Merlin offers exposure to the long-term development of autonomous flight rather than a conventional airline or aircraft manufacturing business. Its distinguishing feature is the ambition to build an AI-based operating system for aviation that can work across aircraft types, potentially making autonomy a software layer for the broader aviation industry.

7.27 USD
7.00 USD
−0.34 (-4.47%)
Pre-market

Last updated

Market Cap
701.73M
P/E
P/FCF
P/S
700.33
Enterprise Value
578.95M
Sector
Industrials
Industry
Computer Integrated Systems Design
Address
1345 AVENUE OF THE AMERICAS, NEW YORK, NY, 10105
Market Cap
701.73M
Enterprise Value
578.95M
P/E
P/B
-5.04
P/S
700.33
EV / EBITDA
-19.16
EV / Sales
577.8
EPS
-0.91
Dividend Yield
0%
P/FCF
P/CF
Free Cash Flow
-26.89M
ROE
63.43%
ROA
-60.7%
Debt / Equity
0
Current Ratio
8.72
Quick Ratio
8.72
Cash
8.23
Avg Volume
1.64M
Fundamentals Snapshot Price
7.27

Income Statement

Line Item 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1
Revenue 1M 868K
Gross profit 1.81M 154K
Operating income -27.01M -644.34K -2.62M -357.77K -11.4M
EBITDA -26.6M -644.34K -2.62M -357.77K -11.02M
Net income -91.84M 1.2M 83.69K 2.31M -12.73M
Basic EPS -1.27 0.04 0.07 -0.18
Diluted EPS -1.27 0.04 0.07 -0.18

Balance Sheet

Line Item 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1
Total assets 145.38M 80.58M 261.07M 259.09M 256.63M
Total liabilities 104.16M 154.18M 11.87M 9.97M 9.83M
Total equity -139.11M -73.6M -10.53M -7.93M -7.58M
Cash & equivalents 122.78M 59.34M 1.05M 1.75M 1.87M
Current assets 130.01M 70.93M 1.33M 1.98M 2.13M
Current liabilities 14.91M 64.3M 3.12M 1.22M 1.08M

Cash Flow

Line Item 2026 Q1 2025 Q4 2025 Q3 2025 Q2 2025 Q1
Operating cash flow -23.64M -270.81K -703.84K -117.34K -13.08M
Investing cash flow -2.16M -79K
Financing cash flow 91.81M -75K -1.55M
Change in cash 66M -345.81K -703.84K -117.34K -14.71M
Kind Filing Date Link
edgar index 424B3 — Merlin, Inc. View Filing
edgar index 424B3 — Merlin, Inc. View Filing
edgar index 4 — Merlin, Inc. View Filing
edgar index 4 — Merlin, Inc. View Filing
edgar index 4 — Merlin, Inc. View Filing
edgar index 4 — Merlin, Inc. View Filing
edgar index 4 — Merlin, Inc. View Filing
edgar index 4 — Merlin, Inc. View Filing
edgar index 4 — Merlin, Inc. View Filing
edgar index 4 — Merlin, Inc. View Filing
edgar index 4 — Merlin, Inc. View Filing
edgar index 4 — Merlin, Inc. View Filing
edgar index S-8 — Merlin, Inc. View Filing
form 4 Form 4 — George Matthew Spencer View Filing
form 4 Form 4 — Ravestein Leslie Renee View Filing
form 4 Form 4 — Ravestein Leslie Renee View Filing
form 4 Form 4 — Trabuco Carolyn View Filing
form 4 Form 4 — Brunner Mark Rawlins View Filing
form 4 Form 4 — Montelongo Michael View Filing
form 4 Form 4 — BLITZER MICHAEL View Filing
form 4 Form 4 — BRANNON KELYN View Filing
form 4 Form 4 — Smith Robert Hanson View Filing
form 4 Form 4 — Braithwaite Kenneth John View Filing
form 4 Form 4 — Carrithers Ryan Michael View Filing
form 4 Form 4 — Carrithers Ryan Michael View Filing
edgar index SCHEDULE 13G/A — Merlin, Inc. View Filing
edgar index SCHEDULE 13G/A — Merlin, Inc. View Filing
edgar index SCHEDULE 13G/A — Merlin, Inc. View Filing
edgar index SCHEDULE 13G/A — Merlin, Inc. View Filing
edgar index SCHEDULE 13G — Merlin, Inc. View Filing
edgar index 10-Q — Merlin, Inc. View Filing
edgar index SCHEDULE 13G/A — Merlin, Inc. View Filing
edgar index 8-K — Merlin, Inc. View Filing
eight k text 8-K — 8-K View Filing
edgar index 424B3 — Merlin, Inc. View Filing
edgar index EFFECT — Merlin, Inc. View Filing
edgar index SCHEDULE 13G — Merlin, Inc. View Filing
edgar index SCHEDULE 13G — Merlin, Inc. View Filing
edgar index 3 — Merlin, Inc. View Filing
form 3 Form 3 — Quiet Capital Management, LLC View Filing
form 3 Form 3 — Quiet Capital Management, LLC View Filing
form 3 Form 3 — Quiet Capital Management, LLC View Filing
edgar index S-1 — Merlin, Inc. View Filing
edgar index 8-K — Merlin, Inc. View Filing
eight k text 8-K — 8-K View Filing
edgar index 424B3 — Merlin, Inc. View Filing
edgar index EFFECT — Merlin, Inc. View Filing
edgar index S-1 — Merlin, Inc. View Filing
edgar index 3 — Merlin, Inc. View Filing
edgar index DRS — Merlin, Inc. View Filing
edgar index 3 — Merlin, Inc. View Filing
form 3 Form 3 — FR Capital Holdings, L.P. View Filing
form 3 Form 3 — FR Capital Holdings, L.P. View Filing
form 3 Form 3 — FR Capital Holdings, L.P. View Filing
form 3 Form 3 — FR Capital Holdings, L.P. View Filing
form 3 Form 3 — FR Capital Holdings, L.P. View Filing
form 3 Form 3 — FR Capital Holdings, L.P. View Filing
edgar index SCHEDULE 13G — Merlin, Inc. View Filing
edgar index SCHEDULE 13G — Merlin, Inc. View Filing
edgar index SCHEDULE 13D — Merlin, Inc. View Filing
edgar index SCHEDULE 13G — Merlin, Inc. View Filing
edgar index 8-K — Merlin, Inc. View Filing
eight k text 8-K — 8-K View Filing
edgar index 4 — Merlin, Inc. View Filing
edgar index 3 — Merlin, Inc. View Filing
edgar index 3 — Merlin, Inc. View Filing
edgar index 3 — Merlin, Inc. View Filing
edgar index 3 — Merlin, Inc. View Filing
edgar index 3 — Merlin, Inc. View Filing
edgar index 3 — Merlin, Inc. View Filing
edgar index 3 — Merlin, Inc. View Filing
edgar index 3 — Merlin, Inc. View Filing
edgar index 3 — Merlin, Inc. View Filing
edgar index 4 — Merlin, Inc. View Filing
edgar index 8-A12B — INFLECTION POINT ACQUISITION CORP. IV View Filing